
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 507.6 | 726.1 | 894.1 | 1,218.5 | 1,546.4 | 1,744.3 | |
COGS | 251.4 | 286.6 | 360 | 516.7 | 641.5 | 676.9 | |
Gross Profit | 256.2 | 439.5 | 534.1 | 701.8 | 904.8 | 1,067.4 | |
Operating Expenses & Income | |||||||
Operating Income | (80.57) | 127.7 | 162.8 | 250.7 | 516.7 | 632.5 | |
Total Operating Expenses | 336.8 | 311.8 | 371.3 | 451.1 | 388.2 | 434.9 | |
R&D Expenses | 87.23 | 76.6 | 50.03 | 49.69 | 15.19 | - | |
Selling General & Admin Expenses | 249.6 | 49 | 56 | 62 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.097) | (0.025) | - | - | - | - | |
Interest Income | 0.096 | 20.13 | 0.005 | 0.084 | 1.321 | - | |
Income Tax Expense | 0.53 | 15.85 | 42.1 | 48.63 | 150.7 | 182.7 | |
Net Income | |||||||
Net Income | (79.22) | 120.6 | 120.8 | 153.9 | 366.5 | 440.1 | |
Supplemental | |||||||
EBIT | (80.57) | 127.7 | 162.8 | 250.7 | 516.7 | 632.5 | |
EBITDA | (72.45) | 136.9 | 178.8 | 289.2 | 581.8 | 722.7 | |